Detached
HA9
3 beds
1 bath
Wembley Park Drive, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£56,887
↗ 21%After 5 Years
Change In Property Value
£82,583
↗ 10%After 5 Years
Return On Investment
52%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £49,284 | £50,023 | £51,274 | £52,556 | £54,132 | £257,269 |
| Total Expenses | £37,168 | £37,254 | £37,390 | £37,529 | £37,697 | £187,038 |
| Profit Before Tax | £12,116 | £12,769 | £13,884 | £15,027 | £16,435 | £70,231 |
| Profit After Tax | £9,814 | £10,343 | £11,246 | £12,172 | £13,313 | £56,887 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £9,822 | £10,351 | £27,247 | £40,732 | £51,319 | £139,470 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change